무지개렌트카

비상장계속사업자

-

변창덕

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

무지개렌트카

Business Reg. No. 1308650144 · CEO 변창덕

I.Investment Overview

Target무지개렌트카 (1308650144)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명무지개렌트카
영문명-
대표자변창덕
사업자등록번호1308650144
법인등록번호1211110177519
설립일2008.09.22
종업원수15명

V.Workforce

15

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW283.92021408.32022154.12023158.72024150.12025
영업이익100M KRW79.1202183.820224.6202313.82024112025
순이익100M KRW63.1202183.6202210.3202318202413.82025
Item20252024202320222021
자산총계511.3억원433.6억원422.9억원381.4억원234억원
부채총계263.6억원199.6억원206.9억원175.7억원111.9억원
자본총계247.7억원234억원216억원205.7억원122.1억원
매출액150.1억원158.7억원154.1억원408.3억원283.9억원
영업이익11억원13.8억원4.6억원83.8억원79.1억원
순이익13.8억원18억원10.3억원83.6억원63.1억원

VII.Financial Ratios

FY2025 basis

7.32%

영업이익률

9.18%

순이익률

2.69%

ROA

5.56%

ROE

106.39%

부채비율

48.45%

자기자본비율

VIII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

무지개렌트카 투심보고서 | Alpha Lenz